
Treasure Factory Co Ltd
TSE:3093

Intrinsic Value
The intrinsic value of one
Treasure Factory Co Ltd
stock under the Base Case scenario is
2 371.4
JPY.
Compared to the current market price of 1 957 JPY,
Treasure Factory Co Ltd
is
Undervalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Treasure Factory Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Treasure Factory Co Ltd
Balance Sheet Decomposition
Treasure Factory Co Ltd
Current Assets | 13.3B |
Cash & Short-Term Investments | 3B |
Receivables | 1.4B |
Other Current Assets | 8.9B |
Non-Current Assets | 7.6B |
PP&E | 3.6B |
Intangibles | 479m |
Other Non-Current Assets | 3.5B |
Free Cash Flow Analysis
Treasure Factory Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Treasure Factory Co Ltd
Revenue
|
42.2B
JPY
|
Cost of Revenue
|
-17.3B
JPY
|
Gross Profit
|
24.9B
JPY
|
Operating Expenses
|
-20.9B
JPY
|
Operating Income
|
4B
JPY
|
Other Expenses
|
-1.3B
JPY
|
Net Income
|
2.7B
JPY
|
Profitability Score
Profitability Due Diligence
Treasure Factory Co Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
Treasure Factory Co Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Treasure Factory Co Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Score
Treasure Factory Co Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Treasure Factory Co Ltd
Dividends
Current shareholder yield for Treasure Factory Co Ltd is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Treasure Factory Co Ltd
stock under the Base Case scenario is
2 371.4
JPY.
Compared to the current market price of 1 957 JPY,
Treasure Factory Co Ltd
is
Undervalued by 17%.